JD.com, Inc. Website

JD.com, Inc.

NasdaqGS-JD

Basic

  • Market Cap

    $46.22B

  • EV

    $40.78B

  • Shares Out

    1,526.93M

  • Revenue

    CN¥1,101.76B

  • Employees

    517,124

Margins

  • Gross

    8.85%

  • EBITDA

    3.56%

  • Operating

    2.78%

  • Pre-Tax

    2.99%

  • Net

    2.27%

  • FCF

    4.44%

Returns (5Yr Avg)

  • ROA

    4.54%

  • ROTA

    11.51%

  • ROE

    10.06%

  • ROCE

    5.04%

  • ROIC

    3.96%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $41.2

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥172B

  • Net Debt

    -CN¥104.87B

  • Debt/Equity

    0.24

  • EBIT/Interest

    10.6

Growth (CAGR)

  • Rev 3Yr

    11.13%

  • Rev 5Yr

    17.93%

  • Rev 10Yr

    30.27%

  • Dil EPS 3Yr

    -21.51%

  • Dil EPS 5Yr

    47.36%

  • Dil EPS 10Yr

    6.36%

  • Rev Fwd 2Yr

    6.88%

  • EBITDA Fwd 2Yr

    8.66%

  • EPS Fwd 2Yr

    9.39%

  • EPS LT Growth Est

    18.12%

Dividends

  • Yield

  • Payout

    33.81%

  • DPS

    CN¥5.39

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    1.44%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

576,888

745,802

951,592

1,046,236

1,084,662

1,101,755

Total Revenues % Chg.

24.9%

29.3%

27.6%

9.9%

3.7%

5%

Cost of Goods Sold, Total

529,435

685,394

881,581

962,174

989,516

1,004,292

Gross Profit

47,453

60,408

70,011

84,062

95,146

97,463

Selling General & Admin Expenses, Total

27,724

33,565

50,305

48,825

49,843

50,567

R&D Expenses

14,619

16,149

16,332

16,893

16,393

16,241

Other Operating Expenses, Total

42,343

49,714

66,637

65,718

66,236

66,808

Operating Income

5,110

10,694

3,374

18,344

28,910

30,655

Interest Expense, Total

-725

-1,125

-1,213

-2,106

-2,881

-2,892

Interest And Investment Income

1,786

2,753

4,213

5,742

9,576

10,114

Net Interest Expenses

1,061

1,628

3,000

3,636

6,695

7,222

Income (Loss) On Equity Invest.

-1,738

4,291

-4,918

-2,195

1,010

1,101

Currency Exchange Gains (Loss)

124

-90

42

114

-28

-226

Other Non Operating Income (Expenses)

2,510

3,093

2,841

2,212

1,757

2,286

EBT, Excl. Unusual Items

7,067

19,616

4,339

22,111

38,344

41,038

Restructuring Charges

Impairment of Goodwill

-3,143

-3,143

Gain (Loss) On Sale Of Investments

1,542

29,275

-7,826

-6,065

-3,898

-4,900

Gain (Loss) On Sale Of Assets

5,084

1,928

907

-2,179

2,372

1,937

Asset Writedown

-2,025

-2,025

EBT, Incl. Unusual Items

13,693

50,819

-2,580

13,867

31,650

32,907

Income Tax Expense

1,803

1,482

1,887

4,176

8,393

8,484

Earnings From Continuing Operations

11,890

49,337

-4,467

9,691

23,257

24,423

Earnings Of Discontinued Operations

Minority Interest

294

68

907

689

910

613

Net Income

12,184

49,405

-3,560

10,380

24,167

25,036

Preferred Dividend and Other Adjustments

Net Income to Common Incl Extra Items

12,184

49,405

-3,560

10,380

24,167

25,036

Net Income to Common Excl. Extra Items

12,184

49,405

-3,560

10,380

24,167

25,036

Total Shares Outstanding

1,462.2

1,551.7

1,555.4

1,567.8

1,568.8

1,526.9

Weighted Avg. Shares Outstanding

1,456.3

1,510.9

1,553.7

1,562.8

1,572.1

1,570.5

Weighted Avg. Shares Outstanding Dil

1,483.7

1,554.5

1,553.7

1,590.4

1,585.3

1,580.8

EPS

8.4

32.7

-2.3

6.6

15.4

15.9

EPS Diluted

8.2

31.7

-2.3

6.4

15.2

15.8

EBITDA

10,938

16,762

9,606

25,580

37,202

39,204

Effective Tax Rate

13.2%

2.9%

-73.1%

30.1%

26.5%

25.8%